|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
DELAWARE
|
|
16-1268674
|
(State of Incorporation)
|
|
(I.R.S. Employer Identification No.)
|
|
|
|
Large accelerated filer
|
Accelerated filer
|
Non-accelerated filer
|
Smaller reporting company
☐
|
Emerging growth Company
☐
|
PART I |
FINANCIAL INFORMATION
|
Item 1
|
Financial Statements
|
|
3
|
||
4
|
||
5
|
||
6
|
||
7
|
||
9
|
||
Item 2
|
38
|
|
Item 3
|
50
|
|
Item 4
|
50
|
|
PART II
|
OTHER INFORMATION
|
|
Item 1
|
51
|
|
Item 1A
|
51 | |
Item 2
|
51
|
|
Item 3
|
51
|
|
Item 4
|
51
|
|
Item 5
|
51
|
|
Item 6
|
52
|
|
53
|
||
54
|
Consolidated Balance Sheets (unaudited)
|
||||||||
|
March 31,
|
December 31,
|
||||||
(In thousands, except share and per share data)
|
2017
|
2016
|
||||||
Assets
|
||||||||
Cash and due from banks
|
$
|
137,308
|
$
|
147,789
|
||||
Short-term interest bearing accounts
|
4,588
|
1,392
|
||||||
Securities available for sale, at fair value
|
1,367,574
|
1,338,290
|
||||||
Securities held to maturity (fair value $513,654 and $525,050, respectively)
|
515,793
|
527,948
|
||||||
Trading securities
|
10,044
|
9,259
|
||||||
Federal Reserve and Federal Home Loan Bank stock
|
42,577
|
47,033
|
||||||
Loans
|
6,272,303
|
6,198,057
|
||||||
Less allowance for loan losses
|
65,700
|
65,200
|
||||||
Net loans
|
6,206,603
|
6,132,857
|
||||||
Premises and equipment, net
|
83,144
|
84,187
|
||||||
Goodwill
|
265,439
|
265,439
|
||||||
Intangible assets, net
|
14,848
|
15,815
|
||||||
Bank owned life insurance
|
169,423
|
168,012
|
||||||
Other assets
|
128,144
|
129,247
|
||||||
Total assets
|
$
|
8,945,485
|
$
|
8,867,268
|
||||
Liabilities
|
||||||||
Demand (noninterest bearing)
|
$
|
2,205,419
|
$
|
2,195,845
|
||||
Savings, negotiable order withdrawal and money market
|
4,153,552
|
3,905,432
|
||||||
Time
|
826,080
|
872,411
|
||||||
Total deposits
|
7,185,051
|
6,973,688
|
||||||
Short-term borrowings
|
540,243
|
681,703
|
||||||
Long-term debt
|
104,023
|
104,087
|
||||||
Junior subordinated debt
|
101,196
|
101,196
|
||||||
Other liabilities
|
88,133
|
93,278
|
||||||
Total liabilities
|
8,018,646
|
7,953,952
|
||||||
Stockholders’ equity
|
||||||||
Preferred stock, $0.01 par value. Authorized 2,500,000 shares at March 31, 2017 and December 31, 2016
|
-
|
-
|
||||||
Common stock, $0.01 par value. Authorized 100,000,000 shares at March 31, 2017 and December 31, 2016; issued 49,651,493 at March 31, 2017 and December 31, 2016
|
497
|
497
|
||||||
Additional paid-in-capital
|
573,627
|
575,078
|
||||||
Retained earnings
|
511,925
|
501,761
|
||||||
Accumulated other comprehensive loss
|
(19,592
|
)
|
(21,520
|
)
|
||||
Common stock in treasury, at cost, 6,209,092 and 6,393,743 shares at March 31, 2017 and December 31, 2016, respectively
|
(139,618
|
)
|
(142,500
|
)
|
||||
Total stockholders’ equity
|
926,839
|
913,316
|
||||||
Total liabilities and stockholders’ equity
|
$
|
8,945,485
|
$
|
8,867,268
|
Three Months Ended March 31,
|
||||||||
Consolidated Statements of Income (unaudited)
|
2017
|
2016
|
||||||
(In thousands, except per share data)
|
||||||||
Interest, fee, and dividend income
|
||||||||
Interest and fees on loans
|
$
|
64,027
|
$
|
61,230
|
||||
Securities available for sale
|
7,009
|
5,987
|
||||||
Securities held to maturity
|
2,781
|
2,288
|
||||||
Other
|
619
|
449
|
||||||
Total interest, fee, and dividend income
|
74,436
|
69,954
|
||||||
Interest expense
|
||||||||
Deposits
|
3,474
|
3,597
|
||||||
Short-term borrowings
|
1,139
|
328
|
||||||
Long-term debt
|
606
|
833
|
||||||
Junior subordinated debt
|
726
|
619
|
||||||
Total interest expense
|
5,945
|
5,377
|
||||||
Net interest income
|
68,491
|
64,577
|
||||||
Provision for loan losses
|
7,379
|
6,098
|
||||||
Net interest income after provision for loan losses
|
61,112
|
58,479
|
||||||
Noninterest income
|
||||||||
Insurance and other financial services revenue
|
6,770
|
6,946
|
||||||
Service charges on deposit accounts
|
3,977
|
3,939
|
||||||
ATM and debit card fees
|
4,950
|
4,583
|
||||||
Retirement plan administration fees
|
4,172
|
3,754
|
||||||
Trust
|
4,532
|
4,376
|
||||||
Bank owned life insurance
|
1,411
|
1,291
|
||||||
Net securities gains
|
-
|
29
|
||||||
Other
|
2,938
|
3,449
|
||||||
Total noninterest income
|
28,750
|
28,367
|
||||||
Noninterest expense
|
||||||||
Salaries and employee benefits
|
33,587
|
32,441
|
||||||
Occupancy
|
6,170
|
5,491
|
||||||
Data processing and communications
|
4,198
|
4,050
|
||||||
Professional fees and outside services
|
3,032
|
3,231
|
||||||
Equipment
|
3,698
|
3,460
|
||||||
Office supplies and postage
|
1,608
|
1,547
|
||||||
FDIC expenses
|
1,178
|
1,258
|
||||||
Advertising
|
390
|
504
|
||||||
Amortization of intangible assets
|
967
|
1,096
|
||||||
Loan collection and other real estate owned
|
1,279
|
705
|
||||||
Other
|
5,175
|
4,441
|
||||||
Total noninterest expense
|
61,282
|
58,224
|
||||||
Income before income tax expense
|
28,580
|
28,622
|
||||||
Income tax expense
|
8,301
|
9,731
|
||||||
Net income
|
$
|
20,279
|
$
|
18,891
|
||||
Earnings per share
|
||||||||
Basic
|
$
|
0.47
|
$
|
0.44
|
||||
Diluted
|
0.46
|
0.43
|
Three Months Ended March 31,
|
||||||||
Consolidated Statements of Comprehensive Income (unaudited)
|
2017
|
2016
|
||||||
(In thousands)
|
||||||||
Net income
|
$
|
20,279
|
$
|
18,891
|
||||
Other comprehensive income, net of tax:
|
||||||||
Unrealized net holding gains arising during the period (pre-tax amounts of $
836
and $13,211)
|
497
|
8,072
|
||||||
Reclassification adjustment for net gains (losses) related to securities available for sale included in net income (pre-tax amounts of $- and $29)
|
-
|
(19
|
)
|
|||||
Reclassification adjustment for an impairment write-down of equity security (pre-tax amounts of $1,312 and $-)
|
811
|
|
-
|
|||||
Unrealized gains on derivatives (cash flow hedges) (pre-tax amounts of $331 and $-)
|
204
|
-
|
||||||
Amortization of unrealized net gains related to the reclassification of available for sale investment securities to held to maturity (pre-tax amounts of $238 and
$296)
|
147
|
181
|
||||||
Pension and other benefits:
|
||||||||
Amortization of prior service cost and actuarial loss (pre-tax amounts of $435 and $512)
|
269
|
313
|
||||||
Total other comprehensive income
|
1,928
|
8,547
|
||||||
Comprehensive income
|
$
|
22,207
|
$
|
27,438
|
Common stock
|
Additional paid-in-capital
|
Retained earnings
|
Accumulated other comprehensive income (loss)
|
Common stock in treasury
|
Total
|
|||||||||||||||||||
(In thousands, except share and per share data)
|
||||||||||||||||||||||||
Balance at December 31, 2015
|
$
|
497
|
$
|
576,726
|
$
|
462,232
|
$
|
(22,418
|
)
|
$
|
(135,033
|
)
|
$
|
882,004
|
||||||||||
Net income
|
-
|
-
|
18,891
|
-
|
-
|
18,891
|
||||||||||||||||||
Cash dividends - $0.22 per share
|
-
|
-
|
(9,473
|
)
|
-
|
-
|
(9,473
|
)
|
||||||||||||||||
Purchase of 675,535
treasury
shares
|
-
|
-
|
-
|
-
|
(17,193
|
)
|
(17,193
|
)
|
||||||||||||||||
Net issuance of 106,674 shares to employee benefit plans and other stock plans, including tax benefit
|
-
|
(4,584
|
)
|
-
|
-
|
1,923
|
(2,661
|
)
|
||||||||||||||||
Stock-based compensation
|
-
|
1,612
|
-
|
-
|
-
|
1,612
|
||||||||||||||||||
Other comprehensive income
|
-
|
-
|
-
|
8,547
|
-
|
8,547
|
||||||||||||||||||
Balance at March 31, 2016
|
$
|
497
|
$
|
573,754
|
$
|
471,650
|
$
|
(13,871
|
)
|
$
|
(150,303
|
)
|
$
|
881,727
|
||||||||||
|
||||||||||||||||||||||||
Balance at December 31, 2016
|
$
|
497
|
$
|
575,078
|
$
|
501,761
|
$
|
(21,520
|
)
|
$
|
(142,500
|
)
|
$
|
913,316
|
||||||||||
Net income
|
-
|
-
|
20,279
|
-
|
-
|
20,279
|
||||||||||||||||||
Cash dividends - $0.23 per share
|
-
|
-
|
(10,020
|
)
|
-
|
-
|
(10,020
|
)
|
||||||||||||||||
Net issuance of 184,651 shares to employee benefit plans and other stock plans, including tax benefit
|
-
|
(3,712
|
)
|
-
|
-
|
2,882
|
(830
|
)
|
||||||||||||||||
Stock-based compensation
|
-
|
2,261
|
(95
|
)
|
-
|
-
|
2,166
|
|||||||||||||||||
Other comprehensive income
|
-
|
-
|
-
|
1,928
|
-
|
1,928
|
||||||||||||||||||
Balance at March 31, 2017
|
$
|
497
|
$
|
573,627
|
$
|
511,925
|
$
|
(19,592
|
)
|
$
|
(139,618
|
)
|
$
|
926,839
|
Three Months Ended March 31,
|
||||||||
Consolidated Statements of Cash Flows (unaudited)
|
2017
|
2016
|
||||||
(In thousands, except per share data)
|
||||||||
Operating activities
|
||||||||
Net income
|
$
|
20,279
|
$
|
18,891
|
||||
Adjustments to reconcile net income to net cash provided by operating activities
|
||||||||
Provision for loan losses
|
7,379
|
6,098
|
||||||
Depreciation and amortization of premises and equipment
|
2,249
|
2,244
|
||||||
Net accretion on securities
|
1,267
|
799
|
||||||
Amortization of intangible assets
|
967
|
1,096
|
||||||
Excess tax benefit on stock-based compensation
|
1,472
|
-
|
||||||
Stock-based compensation expense
|
2,166
|
1,612
|
||||||
Bank owned life insurance income
|
(1,411
|
)
|
(1,291
|
)
|
||||
Trading security purchases
|
(1,277
|
)
|
(568
|
)
|
||||
Losses on trading securities
|
491
|
40
|
||||||
Proceeds from sales of loans held for sale
|
24,896
|
22,098
|
||||||
Originations and purchases of loans held for sale
|
(27,622
|
)
|
(22,133
|
)
|
||||
Net gains on sales of loans held for sale
|
(46
|
)
|
(49
|
)
|
||||
Net security (gains)
|
-
|
(29
|
)
|
|||||
Net loss (gain) on sales of other real estate owned
|
157
|
(306
|
)
|
|||||
Impairment write-down
|
1,312
|
-
|
||||||
Net decrease in other assets
|
595
|
2,135
|
||||||
Net (decrease) in other liabilities
|
(5,145
|
)
|
(1,319
|
)
|
||||
Net cash provided by operating activities
|
27,729
|
29,318
|
||||||
Investing activities
|
||||||||
Securities available for sale:
|
||||||||
Proceeds from maturities, calls, and principal paydowns
|
78,038
|
74,090
|
||||||
Proceeds from sales
|
1,000
|
-
|
||||||
Purchases
|
(110,330
|
)
|
(142,613
|
)
|
||||
Securities held to maturity:
|
||||||||
Proceeds from maturities, calls, and principal paydowns
|
19,914
|
15,591
|
||||||
Purchases
|
(5,943
|
)
|
(9,471
|
)
|
||||
Other:
|
||||||||
Net increase in loans
|
(82,299
|
)
|
(90,342
|
)
|
||||
Proceeds from Federal Home Loan Bank stock redemption
|
56,521
|
33,886
|
||||||
Purchases of Federal Reserve and Federal Home Loan Bank stock
|
(52,065
|
)
|
(29,475
|
)
|
||||
Proceeds from settlement of bank owned life insurance
|
-
|
1,457
|
||||||
Purchases of bank owned life insurance
|
-
|
(45,000
|
)
|
|||||
Purchases of premises and equipment, net
|
(1,269
|
)
|
(1,625
|
)
|
||||
Proceeds from the sales of other real estate owned
|
2,430
|
3,208
|
||||||
Net cash used in investing activities
|
(94,003
|
)
|
(190,294
|
)
|
||||
Financing activities
|
||||||||
Net increase in deposits
|
211,363
|
300,199
|
||||||
Net decrease in short-term borrowings
|
(141,460
|
)
|
(94,613
|
)
|
||||
Repayments of long-term debt
|
(64
|
)
|
(70
|
)
|
||||
Proceeds from the issuance of shares to employee benefit plans and other stock plans
|
1,983
|
(7
|
)
|
|||||
Cash paid by employer for tax-withholding on stock issuance
|
(2,813
|
)
|
(2,654
|
)
|
||||
Purchase of treasury stock
|
-
|
(17,193
|
)
|
|||||
Cash dividends
|
(10,020
|
)
|
(9,473
|
)
|
||||
Net cash provided by financing activities
|
58,989
|
176,189
|
||||||
Net increase (decrease) in cash and cash equivalents
|
(7,285
|
)
|
15,213
|
|||||
Cash and cash equivalents at beginning of period
|
149,181
|
140,297
|
||||||
Cash and cash equivalents at end of period
|
$
|
141,896
|
$
|
155,510
|
Supplemental disclosure of cash flow information
|
Three Months Ended March 31,
|
|||||||
Cash paid during the period for:
|
2017
|
2016
|
||||||
Interest
|
$
|
6,363
|
$
|
5,876
|
||||
Income taxes paid
|
1,019
|
3,405
|
||||||
Noncash investing activities:
|
||||||||
Loans transferred to other real estate owned
|
$
|
3,946
|
$
|
952
|
1. |
Description of Business
|
2. |
Basis of Presentation
|
3.
|
Securities
|
(In thousands)
|
Amortized
cost
|
Unrealized
gains
|
Unrealized
losses
|
Estimated
fair value
|
||||||||||||
March 31, 2017
|
||||||||||||||||
Federal agency
|
$
|
160,064
|
$
|
80
|
$
|
563
|
$
|
159,581
|
||||||||
State & municipal
|
47,910
|
161
|
227
|
47,844
|
||||||||||||
Mortgage-backed:
|
||||||||||||||||
Government-sponsored enterprises
|
559,228
|
3,156
|
2,280
|
560,104
|
||||||||||||
U.S. government agency securities
|
17,566
|
397
|
40
|
17,923
|
||||||||||||
Collateralized mortgage obligations:
|
||||||||||||||||
Government-sponsored enterprises
|
511,651
|
562
|
6,910
|
505,303
|
||||||||||||
U.S. government agency securities
|
58,239
|
180
|
741
|
57,678
|
||||||||||||
Other securities
|
13,537
|
5,767
|
163
|
19,141
|
||||||||||||
Total securities AFS
|
$
|
1,368,195
|
$
|
10,303
|
$
|
10,924
|
$
|
1,367,574
|
||||||||
December 31, 2016
|
||||||||||||||||
Federal agency
|
$
|
175,135
|
$
|
78
|
$
|
805
|
$
|
174,408
|
||||||||
State & municipal
|
47,053
|
153
|
480
|
46,726
|
||||||||||||
Mortgage-backed:
|
||||||||||||||||
Government-sponsored enterprises
|
513,814
|
3,345
|
2,492
|
514,667
|
||||||||||||
U.S. government agency securities
|
14,955
|
411
|
189
|
15,177
|
||||||||||||
Collateralized mortgage obligations:
|
||||||||||||||||
Government-sponsored enterprises
|
513,431
|
532
|
7,688
|
506,275
|
||||||||||||
U.S. government agency securities
|
60,822
|
184
|
708
|
60,298
|
||||||||||||
Other securities
|
15,849
|
6,394
|
1,504
|
20,739
|
||||||||||||
Total securities AFS
|
$
|
1,341,059
|
$
|
11,097
|
$
|
13,866
|
$
|
1,338,290
|
(In thousands)
|
Amortized cost
|
Unrealized gains
|
Unrealized losses
|
Estimated fair value
|
||||||||||||
March 31, 2017
|
||||||||||||||||
Mortgage-backed:
|
||||||||||||||||
Government-sponsored enterprises
|
$
|
94,849
|
$
|
-
|
$
|
1,227
|
$
|
93,622
|
||||||||
U.S. government agency securities
|
491
|
76
|
-
|
567
|
||||||||||||
Collateralized mortgage obligations:
|
||||||||||||||||
Government-sponsored enterprises
|
215,639
|
959
|
1,637
|
214,961
|
||||||||||||
State & municipal
|
204,814
|
972
|
1,282
|
204,504
|
||||||||||||
Total securities HTM
|
$
|
515,793
|
$
|
2,007
|
$
|
4,146
|
$
|
513,654
|
||||||||
December 31, 2016
|
||||||||||||||||
Mortgage-backed:
|
||||||||||||||||
Government-sponsored enterprises
|
$
|
96,668
|
$
|
-
|
$
|
1,176
|
$
|
95,492
|
||||||||
U.S. government agency securities
|
533
|
87
|
-
|
620
|
||||||||||||
Collateralized mortgage obligations:
|
||||||||||||||||
Government-sponsored enterprises
|
225,213
|
1,060
|
1,508
|
224,765
|
||||||||||||
State & municipal
|
205,534
|
434
|
1,795
|
204,173
|
||||||||||||
Total securities HTM
|
$
|
527,948
|
$
|
1,581
|
$
|
4,479
|
$
|
525,050
|
|
Less than 12 months
|
12 months or longer
|
Total
|
|||||||||||||||||||||||||||||||||
Security Type:
|
Fair value
|
Unrealized losses
|
Number of positions
|
Fair value
|
Unrealized losses
|
Number of positions
|
Fair value
|
Unrealized losses
|
Number of positions
|
|||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||
March 31, 2017
|
||||||||||||||||||||||||||||||||||||
AFS Securities:
|
||||||||||||||||||||||||||||||||||||
Federal agency
|
$
|
94,535
|
$
|
(563
|
)
|
9
|
$
|
-
|
$
|
-
|
-
|
$
|
94,535
|
$
|
(563
|
)
|
9
|
|||||||||||||||||||
State & municipal
|
24,235
|
(200
|
)
|
37
|
1,528
|
(27
|
)
|
2
|
25,763
|
(227
|
)
|
39
|
||||||||||||||||||||||||
Mortgage-backed
|
265,960
|
(2,307
|
)
|
46
|
974
|
(13
|
)
|
4
|
266,934
|
(2,320
|
)
|
50
|
||||||||||||||||||||||||
Collateralized mortgage obligations
|
442,362
|
(7,651
|
)
|
57
|
-
|
-
|
-
|
442,362
|
(7,651
|
)
|
57
|
|||||||||||||||||||||||||
Other securities
|
1,983
|
(17
|
)
|
1
|
2,959
|
(146
|
)
|
1
|
4,942
|
(163
|
)
|
2
|
||||||||||||||||||||||||
Total securities with unrealized losses
|
$
|
829,075
|
$
|
(10,738
|
)
|
150
|
$
|
5,461
|
$
|
(186
|
)
|
7
|
$
|
834,536
|
$
|
(10,924
|
)
|
157
|
||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||
March 31, 2017
|
||||||||||||||||||||||||||||||||||||
HTM securities:
|
||||||||||||||||||||||||||||||||||||
Mortgaged-backed
|
$
|
93,622
|
$
|
(1,227
|
)
|
5
|
$
|
-
|
$
|
-
|
-
|
$
|
93,622
|
$
|
(1,227
|
) |
5
|
|||||||||||||||||||
Collateralized mortgage obligations
|
103,287
|
(360
|
)
|
12
|
33,841
|
(1,277
|
)
|
4
|
137,128
|
(1,637
|
)
|
16
|
||||||||||||||||||||||||
State & municipal
|
48,303
|
(1,282
|
)
|
75
|
-
|
-
|
-
|
48,303
|
(1,282
|
)
|
75
|
|||||||||||||||||||||||||
Total securities with unrealized losses
|
$
|
245,212
|
$
|
(2,869
|
)
|
92
|
$
|
33,841
|
$
|
(1,277
|
)
|
4
|
$ |
279,053
|
$
|
(4,146
|
)
|
96
|
||||||||||||||||||
December 31, 2016
|
||||||||||||||||||||||||||||||||||||
AFS securities :
|
||||||||||||||||||||||||||||||||||||
Federal agency
|
$
|
119,363
|
$
|
(805
|
)
|
10
|
$
|
-
|
$
|
-
|
-
|
$
|
119,363
|
$
|
(805
|
)
|
10
|
|||||||||||||||||||
State & municipal
|
31,873
|
(478
|
)
|
55
|
483
|
(2
|
)
|
1
|
32,356
|
(480
|
)
|
56
|
||||||||||||||||||||||||
Mortgage-backed
|
277,524
|
(2,668
|
)
|
49
|
985
|
(13
|
)
|
4
|
278,509
|
(2,681
|
)
|
53
|
||||||||||||||||||||||||
Collateralized mortgage obligations
|
473,746
|
(8,396
|
)
|
57
|
-
|
-
|
-
|
473,746
|
(8,396
|
)
|
57
|
|||||||||||||||||||||||||
Other securities
|
-
|
-
|
-
|
4,363
|
(1,504
|
)
|
2
|
4,363
|
(1,504
|
)
|
2
|
|||||||||||||||||||||||||
Total securities with unrealized losses
|
$
|
902,506
|
$
|
(12,347
|
)
|
171
|
$
|
5,831
|
$
|
(1,519
|
)
|
7
|
$
|
908,337
|
$
|
(13,866
|
)
|
178
|
||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||
December 31, 2016
|
||||||||||||||||||||||||||||||||||||
HTM securities:
|
||||||||||||||||||||||||||||||||||||
Mortgage -backed
|
$
|
95,492
|
$
|
(1,176
|
)
|
5
|
$
|
-
|
$
|
-
|
-
|
$
|
95,492
|
$
|
(1,176
|
)
|
5
|
|||||||||||||||||||
Collateralized mortgage obligations
|
108,587
|
(319
|
)
|
12
|
35,209
|
(1,189
|
)
|
4
|
143,796
|
(1,508
|
)
|
16
|
||||||||||||||||||||||||
State & municipal
|
81,984
|
(1,795
|
)
|
155
|
-
|
-
|
-
|
81,984
|
(1,795
|
)
|
155
|
|||||||||||||||||||||||||
Total securities with unrealized losses
|
$
|
286,063
|
$
|
(3,290
|
)
|
172
|
$
|
35,209
|
$
|
(1,189
|
)
|
4
|
$
|
321,272
|
$
|
(4,479
|
)
|
176
|
(In thousands)
|
Amortized cost
|
Estimated fair value
|
||||||
AFS debt securities:
|
||||||||
Within one year
|
$
|
43,247
|
$
|
43,292
|
||||
From one to five years
|
163,135
|
163,417
|
||||||
From five to ten years
|
162,510
|
163,494
|
||||||
After ten years
|
985,766
|
978,230
|
||||||
|
$
|
1,354,658
|
$
|
1,348,433
|
||||
HTM debt securities:
|
||||||||
Within one year
|
$
|
38,266
|
$
|
38,275
|
||||
From one to five years
|
30,155
|
30,330
|
||||||
From five to ten years
|
126,026
|
126,080
|
||||||
After ten years
|
321,346
|
318,969
|
||||||
|
$
|
515,793
|
$
|
513,654
|
4.
|
Allowance for Loan Losses and Credit Quality of Loans
|
Portfolio
|
Class
|
Commercial Loans
|
Commercial
|
|
Commercial Real Estate
|
|
Agricultural
|
|
Agricultural Real Estate
|
|
Business Banking
|
Consumer Loans
|
Indirect
|
|
Home Equity
|
|
Direct
|
Residential Real Estate Mortgages
|
|
(In thousands)
|
Commercial Loans
|
Consumer Loans
|
Residential Real Estate Mortgages
|
Unallocated
|
Total
|
|||||||||||||||
Balance as of December 31, 2016
|
$
|
25,444
|
$
|
33,375
|
$
|
6,381
|
$
|
-
|
$
|
65,200
|
||||||||||
Charge-offs
|
(1,294
|
)
|
(6,502
|
)
|
(598
|
)
|
-
|
(8,394
|
)
|
|||||||||||
Recoveries
|
447
|
1,035
|
33
|
-
|
1,515
|
|||||||||||||||
Provision
|
130
|
6,861
|
388
|
-
|
7,379
|
|||||||||||||||
Ending Balance as of March 31, 2017
|
$
|
24,727
|
$
|
34,769
|
$
|
6,204
|
$
|
-
|
$
|
65,700
|
||||||||||
|
||||||||||||||||||||
Balance as of December 31, 2015
|
$
|
25,545
|
$
|
29,253
|
$
|
7,960
|
$
|
260
|
$
|
63,018
|
||||||||||
Charge-offs
|
(437
|
)
|
(5,413
|
)
|
(709
|
)
|
-
|
(6,559
|
)
|
|||||||||||
Recoveries
|
765
|
974
|
22
|
-
|
1,761
|
|||||||||||||||
Provision
|
(574
|
)
|
6,221
|
711
|
(260
|
)
|
6,098
|
|||||||||||||
Ending Balance as of March 31, 2016
|
$
|
25,299
|
$
|
31,035
|
$
|
7,984
|
$
|
-
|
$
|
64,318
|
(In thousands)
|
Commercial Loans
|
Consumer Loans
|
Residential Real Estate Mortgages
|
Total
|
||||||||||||
As of March 31, 2017
|
||||||||||||||||
Allowance for loan losses
|
$
|
24,727
|
$
|
34,769
|
$
|
6,204
|
$
|
65,700
|
||||||||
Allowance for loans individually evaluated for impairment
|
422
|
-
|
-
|
422
|
||||||||||||
Allowance for loans collectively evaluated for impairment
|
$
|
24,305
|
$
|
34,769
|
$
|
6,204
|
$
|
65,278
|
||||||||
Ending balance of loans
|
$
|
2,824,936
|
$
|
2,171,593
|
$
|
1,275,774
|
$
|
6,272,303
|
||||||||
Ending balance of originated loans individually evaluated for impairment
|
10,736
|
8,379
|
6,194
|
25,309
|
||||||||||||
Ending balance of acquired loans individually evaluated for impairment
|
-
|
-
|
-
|
-
|
||||||||||||
Ending balance of acquired loans collectively evaluated for impairment
|
228,021
|
56,852
|
193,253
|
478,126
|
||||||||||||
Ending balance of originated loans collectively evaluated for impairment
|
$
|
2,586,179
|
$
|
2,106,362
|
$
|
1,076,327
|
$
|
5,768,868
|
||||||||
|
||||||||||||||||
As of December 31, 2016
|
||||||||||||||||
Allowance for loan losses
|
$
|
25,444
|
$
|
33,375
|
$
|
6,381
|
$
|
65,200
|
||||||||
Allowance for loans individually evaluated for impairment
|
1,517
|
-
|
-
|
1,517
|
||||||||||||
Allowance for loans collectively evaluated for impairment
|
$
|
23,927
|
$
|
33,375
|
$
|
6,381
|
$
|
63,683
|
||||||||
Ending balance of loans
|
$
|
2,786,002
|
$
|
2,149,441
|
$
|
1,262,614
|
$
|
6,198,057
|
||||||||
Ending balance of originated loans individually evaluated for impairment
|
13,070
|
8,488
|
6,111
|
27,669
|
||||||||||||
Ending balance of acquired loans individually evaluated for impairment
|
1,205
|
-
|
-
|
1,205
|
||||||||||||
Ending balance of acquired loans collectively evaluated for impairment
|
236,413
|
63,005
|
199,471
|
498,889
|
||||||||||||
Ending balance of originated loans collectively evaluated for impairment
|
$
|
2,535,314
|
$
|
2,077,948
|
$
|
1,057,032
|
$
|
5,670,294
|
(In thousands)
|
31-60 Days
Past Due
Accruing
|
61-90 Days
Past Due
Accruing
|
Greater Than
90 Days
Past Due
Accruing
|
Total
Past Due
Accruing
|
Nonaccrual
|
Current
|
Recorded
Total
Loans
|
|||||||||||||||||||||
ORIGINATED
|
||||||||||||||||||||||||||||
Commercial Loans:
|
||||||||||||||||||||||||||||
Commercial
|
$
|
292
|
$
|
-
|
$
|
-
|
$
|
292
|
$
|
4,913
|
$
|
702,383
|
$
|
707,588
|
||||||||||||||
Commercial Real Estate
|
286
|
-
|
-
|
286
|
2,516
|
1,346,470
|
1,349,272
|
|||||||||||||||||||||
Agricultural
|
-
|
-
|
-
|
-
|
685
|
36,052
|
36,737
|
|||||||||||||||||||||
Agricultural Real Estate
|
-
|
-
|
-
|
-
|
1,771
|
30,314
|
32,085
|
|||||||||||||||||||||
Business Banking
|
2,965
|
428
|
-
|
3,393
|
4,766
|
463,074
|
471,233
|
|||||||||||||||||||||
Total Commercial Loans
|
3,543
|
428
|
-
|
3,971
|
14,651
|
2,578,293
|
2,596,915
|
|||||||||||||||||||||
Consumer Loans:
|
||||||||||||||||||||||||||||
Indirect
|
15,407
|
3,552
|
2,222
|
21,181
|
2,135
|
1,575,393
|
1,598,709
|
|||||||||||||||||||||
Home Equity
|
2,635
|
614
|
58
|
3,307
|
2,926
|
447,902
|
454,135
|
|||||||||||||||||||||
Direct
|
246
|
71
|
103
|
420
|
63
|
61,414
|
61,897
|
|||||||||||||||||||||
Total Consumer Loans
|
18,288
|
4,237
|
2,383
|
24,908
|
5,124
|
2,084,709
|
2,114,741
|
|||||||||||||||||||||
Residential Real Estate Mortgages
|
2,444
|
322
|
-
|
2,766
|
8,585
|
1,071,170
|
1,082,521
|
|||||||||||||||||||||
Total Originated Loans
|
$
|
24,275
|
$
|
4,987
|
$
|
2,383
|
$
|
31,645
|
$
|
28,360
|
$
|
5,734,172
|
$
|
5,794,177
|
||||||||||||||
|
||||||||||||||||||||||||||||
ACQUIRED
|
||||||||||||||||||||||||||||
Commercial Loans:
|
||||||||||||||||||||||||||||
Commercial
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
45,908
|
$
|
45,908
|
||||||||||||||
Commercial Real Estate
|
-
|
-
|
-
|
-
|
889
|
132,611
|
133,500
|
|||||||||||||||||||||
Business Banking
|
441
|
-
|
-
|
441
|
800
|
47,372
|
48,613
|
|||||||||||||||||||||
Total Commercial Loans
|
441
|
-
|
-
|
441
|
1,689
|
225,891
|
228,021
|
|||||||||||||||||||||
Consumer Loans:
|
||||||||||||||||||||||||||||
Indirect
|
37
|
1
|
9
|
47
|
39
|
5,713
|
5,799
|
|||||||||||||||||||||
Home Equity
|
177
|
-
|
-
|
177
|
196
|
47,716
|
48,089
|
|||||||||||||||||||||
Direct
|
24
|
1
|
-
|
25
|
13
|
2,926
|
2,964
|
|||||||||||||||||||||
Total Consumer Loans
|
238
|
2
|
9
|
249
|
248
|
56,355
|
56,852
|
|||||||||||||||||||||
Residential Real Estate Mortgages
|
1,300
|
15
|
-
|
1,315
|
2,377
|
189,561
|
193,253
|
|||||||||||||||||||||
Total Acquired Loans
|
$
|
1,979
|
$
|
17
|
$
|
9
|
$
|
2,005
|
$
|
4,314
|
$
|
471,807
|
$
|
478,126
|
||||||||||||||
Total Loans
|
$
|
26,254
|
$
|
5,004
|
$
|
2,392
|
$
|
33,650
|
$
|
32,674
|
$
|
6,205,979
|
$
|
6,272,303
|
(In thousands)
|
31-60 Days Past Due Accruing
|
61-90 Days Past Due Accruing
|
Greater Than 90 Days Past Due Accruing
|
Total Past Due Accruing
|
Nonaccrual
|
Current
|
Recorded Total Loans
|
|||||||||||||||||||||
ORIGINATED
|
||||||||||||||||||||||||||||
Commercial Loans:
|
||||||||||||||||||||||||||||
Commercial
|
$
|
33
|
$
|
5
|
$
|
-
|
$
|
38
|
$
|
2,964
|
$
|
650,568
|
$
|
653,570
|
||||||||||||||
Commercial Real Estate
|
-
|
-
|
-
|
-
|
7,935
|
1,343,854
|
1,351,789
|
|||||||||||||||||||||
Agricultural
|
-
|
-
|
-
|
-
|
730
|
37,186
|
37,916
|
|||||||||||||||||||||
Agricultural Real Estate
|
-
|
-
|
-
|
-
|
1,803
|
30,619
|
32,422
|
|||||||||||||||||||||
Business Banking
|
1,609
|
318
|
-
|
1,927
|
4,860
|
465,900
|
472,687
|
|||||||||||||||||||||
Total Commercial Loans
|
1,642
|
323
|
-
|
1,965
|
18,292
|
2,528,127
|
2,548,384
|
|||||||||||||||||||||
Consumer Loans:
|
||||||||||||||||||||||||||||
Indirect
|
19,253
|
4,185
|
2,499
|
25,937
|
2,145
|
1,538,593
|
1,566,675
|
|||||||||||||||||||||
Home Equity
|
3,416
|
1,065
|
528
|
5,009
|
2,851
|
448,797
|
456,657
|
|||||||||||||||||||||
Direct
|
452
|
125
|
20
|
597
|
107
|
62,400
|
63,104
|
|||||||||||||||||||||
Total Consumer Loans
|
23,121
|
5,375
|
3,047
|
31,543
|
5,103
|
2,049,790
|
2,086,436
|
|||||||||||||||||||||
Residential Real Estate Mortgages
|
2,725
|
172
|
1,406
|
4,303
|
6,682
|
1,052,158
|
1,063,143
|
|||||||||||||||||||||
Total Originated Loans
|
$
|
27,488
|
$
|
5,870
|
$
|
4,453
|
$
|
37,811
|
$
|
30,077
|
$
|
5,630,075
|
$
|
5,697,963
|
||||||||||||||
ACQUIRED
|
||||||||||||||||||||||||||||
Commercial Loans:
|
||||||||||||||||||||||||||||
Commercial
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
49,447
|
$
|
49,447
|
||||||||||||||
Commercial Real Estate
|
-
|
-
|
-
|
-
|
1,891
|
135,398
|
137,289
|
|||||||||||||||||||||
Business Banking
|
236
|
-
|
-
|
236
|
804
|
49,842
|
50,882
|
|||||||||||||||||||||
Total Commercial Loans
|
236
|
-
|
-
|
236
|
2,695
|
234,687
|
237,618
|
|||||||||||||||||||||
Consumer Loans:
|
||||||||||||||||||||||||||||
Indirect
|
100
|
5
|
-
|
105
|
47
|
8,541
|
8,693
|
|||||||||||||||||||||
Home Equity
|
254
|
53
|
30
|
337
|
237
|
50,553
|
51,127
|
|||||||||||||||||||||
Direct
|
30
|
2
|
-
|
32
|
20
|
3,133
|
3,185
|
|||||||||||||||||||||
Total Consumer Loans
|
384
|
60
|
30
|
474
|
304
|
62,227
|
63,005
|
|||||||||||||||||||||
Residential Real Estate Mortgages
|
609
|
28
|
327
|
964
|
2,636
|
195,871
|
199,471
|
|||||||||||||||||||||
Total Acquired Loans
|
$
|
1,229
|
$
|
88
|
$
|
357
|
$
|
1,674
|
$
|
5,635
|
$
|
492,785
|
$
|
500,094
|
||||||||||||||
Total Loans
|
$
|
28,717
|
$
|
5,958
|
$
|
4,810
|
$
|
39,485
|
$
|
35,712
|
$
|
6,122,860
|
$
|
6,198,057
|
|
March 31, 2017
|
December 31, 2016
|
||||||||||||||||||||||
(In thousands)
|
Recorded
Investment
Balance
(Book)
|
Unpaid
Principal
Balance
(Legal)
|
Related
Allowance
|
Recorded
Investment
Balance
(Book)
|
Unpaid
Principal
Balance
(Legal)
|
Related
Allowance
|
||||||||||||||||||
ORIGINATED
|
||||||||||||||||||||||||
With no related allowance recorded:
|
||||||||||||||||||||||||
Commercial Loans:
|
||||||||||||||||||||||||
Commercial
|
$
|
3,495
|
$
|
3,536
|
$
|
1,278
|
$
|
1,697
|
||||||||||||||||
Commercial Real Estate
|
3,778
|
3,810
|
3,816
|
3,841
|
||||||||||||||||||||
Agricultural
|
130
|
138
|
130
|
137
|
||||||||||||||||||||
Agricultural Real Estate
|
1,520
|
1,660
|
1,434
|
1,567
|
||||||||||||||||||||
Business Banking
|
645
|
724
|
655
|
728
|
||||||||||||||||||||
Total Commercial Loans
|
9,568
|
9,868
|
7,313
|
7,970
|
||||||||||||||||||||
|
||||||||||||||||||||||||
Consumer Loans:
|
||||||||||||||||||||||||
Indirect
|
5
|
15
|
5
|
16
|
||||||||||||||||||||
Home Equity
|
8,374
|
9,272
|
8,483
|
9,429
|
||||||||||||||||||||
Total Consumer Loans
|
8,379
|
9,287
|
8,488
|
9,445
|
||||||||||||||||||||
|
||||||||||||||||||||||||
Residential Real Estate Mortgages
|
6,194
|
7,028
|
6,111
|
6,906
|
||||||||||||||||||||
Total
|
24,141
|
26,183
|
21,912
|
24,321
|
||||||||||||||||||||
|
||||||||||||||||||||||||
With an allowance recorded:
|
||||||||||||||||||||||||
Commercial Loans:
|
||||||||||||||||||||||||
Commercial Real Estate
|
1,081
|
1,081
|
$ |
335
|
5,553
|
5,736
|
$ |
735
|
||||||||||||||||
Agricultural
|
37
|
37
|
37
|
49
|
49
|
37
|
||||||||||||||||||
Agricultural Real Estate
|
50
|
50
|
50
|
155
|
155
|
54
|
||||||||||||||||||
Total Commercial Loans
|
1,168
|
1,168
|
422
|
5,757
|
5,940
|
826
|
||||||||||||||||||
ACQUIRED
|
||||||||||||||||||||||||
With an allowance recorded:
|
||||||||||||||||||||||||
Commercial Loans:
|
||||||||||||||||||||||||
Commercial Real Estate
|
-
|
-
|
-
|
1,205
|
1,321
|
691
|
||||||||||||||||||
Total Commercial Loans
|
-
|
-
|
-
|
1,205
|
1,321
|
691
|
||||||||||||||||||
Total:
|
$
|
25,309
|
$
|
27,351
|
$
|
422
|
$
|
28,874
|
$
|
31,582
|
$
|
1,517
|
|
For the three months ended
|
|||||||||||||||
|
March 31, 2017
|
March 31, 2016
|
||||||||||||||
(In thousands)
|
Average Recorded Investment
|
Interest Income Recognized
|
Average Recorded Investment
|
Interest Income Recognized
|
||||||||||||
ORIGINATED
|
||||||||||||||||
Commercial Loans:
|
||||||||||||||||
Commercial
|
$
|
2,926
|
$
|
-
|
$
|
2,773
|
$
|
19
|
||||||||
Commercial Real Estate
|
5,995
|
44
|
13,509
|
100
|
||||||||||||
Agricultural
|
173
|
-
|
158
|
-
|
||||||||||||
Agricultural Real Estate
|
1,580
|
11
|
616
|
11
|
||||||||||||
Business Banking
|
650
|
2
|
978
|
6
|
||||||||||||
Consumer Loans:
|
||||||||||||||||
Indirect
|
5
|
-
|
11
|
-
|
||||||||||||
Home Equity
|
8,431
|
110
|
8,003
|
121
|
||||||||||||
Residential Real Estate Mortgages
|
5,611
|
39
|
6,121
|
67
|
||||||||||||
Total Originated
|
25,371
|
206
|
32,169
|
324
|
||||||||||||
ACQUIRED
|
||||||||||||||||
Commercial Loans:
|
||||||||||||||||
Commercial Real Estate
|
301
|
-
|
1,205
|
-
|
||||||||||||
Total Acquired
|
301
|
-
|
1,205
|
-
|
||||||||||||
Total Loans
|
$
|
25,672
|
$
|
206
|
$
|
33,374
|
$
|
324
|
● |
Doubtful
|
● |
Substandard
|
● |
Special Mention
|
● |
Pass
|
● |
Classified
|
● |
Non-classified
|
● |
Nonperforming
|
● |
Performing
|
ORIGINATED
|
||||||||||||||||||||
Commercial Credit Exposure
|
||||||||||||||||||||
By Internally Assigned Grade:
|
Commercial
|
Commercial Real Estate
|
Agricultural
|
Agricultural Real Estate
|
Total
|
|||||||||||||||
Pass
|
$ |
658,916
|
$ |
1,286,478
|
$ |
34,144
|
$ |
27,349
|
$ |
2,006,887
|
||||||||||
Special Mention
|
12,987
|
31,208
|
310
|
2,558
|
47,063
|
|||||||||||||||
Substandard
|
35,685
|
31,586
|
2,278
|
2,178
|
71,727
|
|||||||||||||||
Doubtful
|
-
|
-
|
5
|
-
|
5
|
|||||||||||||||
Total
|
$ |
707,588
|
$ |
1,349,272
|
$ |
36,737
|
$ |
32,085
|
$ |
2,125,682
|
||||||||||
|
||||||||||||||||||||
Business Banking Credit Exposure
|
||||||||||||||||||||
By Internally Assigned Grade:
|
Business Banking
|
Total
|
||||||||||||||||||
Non-classified
|
$ |
457,783
|
$ |
457,783
|
||||||||||||||||
Classified
|
13,450
|
13,450
|
||||||||||||||||||
Total
|
$ |
471,233
|
$ |
471,233
|
||||||||||||||||
|
||||||||||||||||||||
Consumer Credit Exposure
|
||||||||||||||||||||
By Payment Activity:
|
Indirect
|
Home Equity
|
Direct
|
Total
|
||||||||||||||||
Performing
|
$ |
1,594,352
|
$ |
451,151
|
$ |
61,731
|
$ |
2,107,234
|
||||||||||||
Nonperforming
|
4,357
|
2,984
|
166
|
7,507
|
||||||||||||||||
Total
|
$ |
1,598,709
|
$ |
454,135
|
$ |
61,897
|
$ |
2,114,741
|
||||||||||||
|
||||||||||||||||||||
Residential Mortgage Credit Exposure
|
||||||||||||||||||||
By Payment Activity:
|
Residential Mortgage
|
Total
|
||||||||||||||||||
Performing
|
$ |
1,073,936
|
$ |
1,073,936
|
||||||||||||||||
Nonperforming
|
8,585
|
8,585
|
||||||||||||||||||
Total
|
$ |
1,082,521
|
$ |
1,082,521
|
ACQUIRED
|
||||||||||||||||
Commercial Credit Exposure
|
||||||||||||||||
By Internally Assigned Grade:
|
Commercial
|
Commercial Real Estate
|
Total
|
|||||||||||||
Pass
|
$ |
44,782
|
$ |
123,532
|
$ |
168,314
|
||||||||||
Special Mention
|
55
|
2,883
|
2,938
|
|||||||||||||
Substandard
|
1,071
|
7,085
|
8,156
|
|||||||||||||
Total
|
$ |
45,908
|
$ |
133,500
|
$ |
179,408
|
||||||||||
|
||||||||||||||||
Business Banking Credit Exposure
|
||||||||||||||||
By Internally Assigned Grade:
|
Business Banking
|
Total
|
||||||||||||||
Non-classified
|
$ |
44,889
|
$ |
44,889
|
||||||||||||
Classified
|
3,724
|
3,724
|
||||||||||||||
Total
|
$ |
48,613
|
$ |
48,613
|
||||||||||||
|
||||||||||||||||
Consumer Credit Exposure
|
||||||||||||||||
By Payment Activity:
|
Indirect
|
Home Equity
|
Direct
|
Total
|
||||||||||||
Performing
|
$ |
5,751
|
$ |
47,893
|
$ |
2,951
|
$ |
56,595
|
||||||||
Nonperforming
|
48
|
196
|
13
|
257
|
||||||||||||
Total
|
$ |
5,799
|
$ |
48,089
|
$ |
2,964
|
$ |
56,852
|
||||||||
|
||||||||||||||||
Residential Mortgage Credit Exposure
|
||||||||||||||||
By Payment Activity:
|
Residential Mortgage
|
Total
|
||||||||||||||
Performing
|
$ |
190,876
|
$ |
190,876
|
||||||||||||
Nonperforming
|
2,377
|
2,377
|
||||||||||||||
Total
|
$ |
193,253
|
$ |
193,253
|
ORIGINATED
|
||||||||||||||||||||
Commercial Credit Exposure
|
||||||||||||||||||||
By Internally Assigned Grade:
|
Commercial
|
Commercial Real Estate
|
Agricultural
|
Agricultural Real Estate
|
Total
|
|||||||||||||||
Pass
|
$ |
616,829
|
$ |
1,288,409
|
$ |
36,762
|
$ |
28,912
|
$ |
1,970,912
|
||||||||||
Special Mention
|
7,750
|
31,053
|
25
|
1,896
|
40,724
|
|||||||||||||||
Substandard
|
28,991
|
32,327
|
1,124
|
1,614
|
64,056
|
|||||||||||||||
Doubtful
|
-
|
-
|
5
|
-
|
5
|
|||||||||||||||
Total
|
$ |
653,570
|
$ |
1,351,789
|
$ |
37,916
|
$ |
32,422
|
$ |
2,075,697
|
||||||||||
|
||||||||||||||||||||
Business Banking Credit Exposure
|
||||||||||||||||||||
By Internally Assigned Grade:
|
Business Banking
|
Total
|
||||||||||||||||||
Non-classified
|
$ |
458,864
|
$ |
458,864
|
||||||||||||||||
Classified
|
13,823
|
13,823
|
||||||||||||||||||
Total
|
$ |
472,687
|
$ |
472,687
|
||||||||||||||||
Consumer Credit Exposure
|
||||||||||||||||||||
By Payment Activity:
|
Indirect
|
Home Equity
|
Direct
|
Total
|
||||||||||||||||
Performing
|
$ |
1,562,031
|
$ |
453,278
|
$ |
62,977
|
$ |
2,078,286
|
||||||||||||
Nonperforming
|
4,644
|
3,379
|
127
|
8,150
|
||||||||||||||||
Total
|
$ |
1,566,675
|
$ |
456,657
|
$ |
63,104
|
$ |
2,086,436
|
||||||||||||
|
||||||||||||||||||||
Residential Mortgage Credit Exposure
|
||||||||||||||||||||
By Payment Activity:
|
Residential Mortgage
|
Total
|
||||||||||||||||||
Performing
|
$ |
1,055,055
|
$ |
1,055,055
|
||||||||||||||||
Nonperforming
|
8,088
|
8,088
|
||||||||||||||||||
Total
|
$ |
1,063,143
|
$ |
1,063,143
|
ACQUIRED
|
||||||||||||||||
Commercial Credit Exposure
|
||||||||||||||||
By Internally Assigned Grade:
|
Commercial
|
Commercial Real Estate
|
Total
|
|||||||||||||
Pass
|
$ |
48,194
|
$ |
127,660
|
$ |
175,854
|
||||||||||
Special Mention
|
76
|
1,231
|
1,307
|
|||||||||||||
Substandard
|
1,177
|
7,193
|
8,370
|
|||||||||||||
Doubtful
|
-
|
1,205
|
1,205
|
|||||||||||||
Total
|
$ |
49,447
|
$ |
137,289
|
$ |
186,736
|
||||||||||
|
||||||||||||||||
Business Banking Credit Exposure
|
||||||||||||||||
By Internally Assigned Grade:
|
Business Banking
|
Total
|
||||||||||||||
Non-classified
|
$ |
47,347
|
$ |
47,347
|
||||||||||||
Classified
|
3,535
|
3,535
|
||||||||||||||
Total
|
$ |
50,882
|
$ |
50,882
|
||||||||||||
|
||||||||||||||||
Consumer Credit Exposure
|
||||||||||||||||
By Payment Activity:
|
Indirect
|
Home Equity
|
Direct
|
Total
|
||||||||||||
Performing
|
$ |
8,646
|
$ |
50,860
|
$ |
3,165
|
$ |
62,671
|
||||||||
Nonperforming
|
47
|
267
|
20
|
334
|
||||||||||||
Total
|
$ |
8,693
|
$ |
51,127
|
$ |
3,185
|
$ |
63,005
|
||||||||
|
||||||||||||||||
Residential Mortgage Credit Exposure
|
||||||||||||||||
By Payment Activity:
|
Residential Mortgage
|
Total
|
||||||||||||||
Performing
|
$ |
196,508
|
$ |
196,508
|
||||||||||||
Nonperforming
|
2,963
|
2,963
|
||||||||||||||
Total
|
$ |
199,471
|
$ |
199,471
|
|
Three months ended March 31, 2017
|
|||||||||||
|
Number of contracts
|
Pre-Modification Outstanding Recorded Investment
|
Post-Modification Outstanding Recorded Investment
|
|||||||||
Consumer
|
||||||||||||
Home Equity
|
2
|
$
|
78
|
$
|
77
|
|||||||
Total Consumer
|
2
|
78
|
77
|
|||||||||
Residential Real Estate
|
1
|
141
|
138
|
|||||||||
Total Troubled Debt Restructurings
|
3
|
$
|
219
|
$
|
215
|
|
Three months ended March 31, 2016
|
|||||||||||
|
Number of contracts
|
Pre-Modification Outstanding Recorded Investment
|
Post-Modification Outstanding Recorded Investment
|
|||||||||
Consumer
|
||||||||||||
Home Equity
|
12
|
$
|
1,035
|
$
|
952
|
|||||||
Total Consumer
|
12
|
1,035
|
952
|
|||||||||
Residential Real Estate
|
4
|
531
|
437
|
|||||||||
Total Troubled Debt Restructurings
|
16
|
$
|
1,566
|
$
|
1,389
|
Three months ended March 31, 2017
|
Three months ended March 31, 2016
|
|||||||||||||||
Number of contracts
|
Recorded Investment
|
Number of contracts
|
Recorded Investment
|
|||||||||||||
Residential Real Estate
|
-
|
$ |
-
|
1
|
$ |
175
|
||||||||||
|
||||||||||||||||
Total Troubled Debt Restructurings
|
-
|
$ |
-
|
1
|
$ |
175
|
5.
|
Defined Benefit Postretirement Plans
|
|
Pension Benefits
|
Other Benefits
|
||||||||||||||
(In thousands)
|
Three months ended March 31,
|
Three months ended March 31,
|
||||||||||||||
Components of net periodic cost (benefit):
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
Service cost
|
$ |
402
|
$ |
560
|
$ |
3
|
$ |
4
|
||||||||
Interest cost
|
1,042
|
1,051
|
86
|
94
|
||||||||||||
Expected return on plan assets
|
(1,985
|
)
|
(1,835
|
)
|
-
|
-
|
||||||||||
Net amortization
|
415
|
483
|
20
|
29
|
||||||||||||
Total cost (benefit)
|
$ |
(126
|
)
|
$ |
259
|
$ |
109
|
$ |
127
|
6.
|
Earnings Per Share
|
Three months ended March 31,
|
||||||||
(In thousands, except per share data)
|
2017
|
2016
|
||||||
Basic EPS:
|
||||||||
Weighted average common shares outstanding
|
43,513
|
43,342
|
||||||
Net income available to common stockholders
|
$ |
20,279
|
$ |
18,891
|
||||
Basic EPS
|
$
|
0.47
|
$
|
0.44
|
||||
Diluted EPS:
|
||||||||
Weighted average common shares outstanding
|
43,883
|
43,342
|
||||||
Dilutive effect of common stock options and restricted stock
|
371
|
365
|
||||||
Weighted average common shares and common share equivalents
|
44,254
|
43,707
|
||||||
Net income available to common stockholders
|
$ |
20,279
|
$ |
18,891
|
||||
Diluted EPS
|
$
|
0.46
|
$
|
0.43
|
7.
|
Reclassification Adjustments Out of Other Comprehensive Income (Loss)
|
Detail About Accumulated Other Comprehensive (Loss) Income Components
|
Amount reclassified from accumulated other comprehensive income (loss)
|
Affected line item in the consolidated statement of comprehensive income
|
||||||||
|
Three months ended
|
|
||||||||
|
March 31, 2017
|
March 31, 2016
|
|
|||||||
Available for sale securities:
|
|
|||||||||
(Gains) on available for sale securities
|
$
|
-
|
$
|
(29
|
)
|
Net securities (gains) losses
|
||||
Amortization of unrealized gains and losses related to securities transfer
|
238
|
296
|
Interest income
|
|||||||
Impairment write-down of equity security
|
1,312
|
|
-
|
Other noninterest income
|
||||||
Income tax (expense)
|
(592
|
) |
(105
|
)
|
Income tax (expense)
|
|||||
Net of tax
|
$
|
958
|
|
$
|
162
|
|
||||
|
|
|||||||||
Pension and other benefits:
|
|
|||||||||
Amortization of net losses
|
$
|
435
|
$
|
515
|
Salaries and employee benefits
|
|||||
Amortization of prior service costs
|
-
|
(3
|
)
|
Salaries and employee benefits
|
||||||
Income tax (expense)
|
(166
|
)
|
(199
|
)
|
Income tax (expense)
|
|||||
Net of tax
|
$
|
269
|
$
|
313
|
|
|||||
|
|
|||||||||
Total reclassifications during the period, net of tax
|
$
|
1,227
|
|
$
|
475
|
|
8.
|
Fair Value Measurements and Fair Value of Financial Instruments
|
|
Level 1
|
Level 2
|
Level 3
|
Balance
as of
March 31, 2017
|
||||||||||||
Assets:
|
||||||||||||||||
AFS securities:
|
||||||||||||||||
Federal agency
|
$
|
-
|
$
|
159,581
|
$
|
-
|
$
|
159,581
|
||||||||
State & municipal
|
-
|
47,844
|
-
|
47,844
|
||||||||||||
Mortgage-backed
|
-
|
578,027
|
-
|
578,027
|
||||||||||||
Collateralized mortgage obligations
|
-
|
562,981
|
-
|
562,981
|
||||||||||||
Other securities
|
10,923
|
8,218
|
-
|
19,141
|
||||||||||||
Total AFS securities
|
$
|
10,923
|
$
|
1,356,651
|
$
|
-
|
$
|
1,367,574
|
||||||||
Trading Securities
|
10,044
|
-
|
-
|
10,044
|
||||||||||||
Interest Rate Swaps
|
-
|
3,971
|
-
|
3,971
|
||||||||||||
Total
|
$
|
20,967
|
$
|
1,360,622
|
$
|
-
|
$
|
1,381,589
|
||||||||
|
||||||||||||||||
Liabilities:
|
||||||||||||||||
Interest Rate Swaps
|
$
|
-
|
$
|
736
|
$
|
-
|
$
|
736
|
||||||||
Total
|
$
|
-
|
$
|
736
|
$
|
-
|
$
|
736
|
Level 1
|
Level 2
|
Level 3
|
Balance
as of
December 31, 2016
|
|||||||||||||
Assets:
|
||||||||||||||||
AFS securities:
|
||||||||||||||||
Federal agency
|
$
|
-
|
$
|
174,408
|
$
|
-
|
$
|
174,408
|
||||||||
State & municipal
|
-
|
46,726
|
-
|
46,726
|
||||||||||||
Mortgage-backed
|
-
|
529,844
|
-
|
529,844
|
||||||||||||
Collateralized mortgage obligations
|
-
|
566,573
|
-
|
566,573
|
||||||||||||
Other securities
|
11,493
|
9,246
|
-
|
20,739
|
||||||||||||
Total AFS securities
|
$
|
11,493
|
$
|
1,326,797
|
$
|
-
|
$
|
1,338,290
|
||||||||
Trading Securities
|
9,259
|
-
|
-
|
9,259
|
||||||||||||
Interest Rate Swaps
|
-
|
3,210
|
-
|
3,210
|
||||||||||||
Total
|
$
|
20,752
|
$
|
1,330,007
|
$
|
-
|
$
|
1,350,759
|
||||||||
|
||||||||||||||||
Liabilities:
|
||||||||||||||||
Interest Rate Swaps
|
$
|
-
|
$
|
506
|
$
|
-
|
$
|
506
|
||||||||
Total
|
$
|
-
|
$
|
506
|
$
|
-
|
$
|
506
|
|
March 31, 2017
|
December 31, 2016
|
|||||||||||||||||
(In thousands)
|
Fair Value Hierarchy
|
Carrying amount
|
Estimated fair value
|
Carrying amount
|
Estimated fair value
|
||||||||||||||
Financial assets
|
|||||||||||||||||||
Securities held to maturity
|
2
|
$
|
515,793
|
$
|
513,654
|
$
|
527,948
|
$
|
525,050
|
||||||||||
Net loans
|
3
|
6,206,603
|
6,354,631
|
6,132,857
|
6,273,233
|
||||||||||||||
Financial liabilities
|
|||||||||||||||||||
Time deposits
|
2
|
$
|
826,080
|
$
|
821,557
|
$
|
872,411
|
$
|
868,153
|
||||||||||
Long-term debt
|
2
|
104,023
|
103,976
|
104,087
|
104,113
|
||||||||||||||
Junior subordinated debt
|
2
|
101,196
|
101,922
|
101,196
|
102,262
|
9.
|
Commitments and Contingencies
|
10.
|
Recent Accounting Pronouncements
|
● |
First quarter loan growth of 4.9% (annualized)
|
● |
Average demand deposits up 9.6% from the first quarter of 2016
|
● |
Net interest margin expands 5 basis points
|
● |
Net interest income up 6.1% from the first quarter of 2016
|
● |
Adopted new accounting guidance for equity-based transactions
|
|
Three Months Ended March 31,
|
|||||||
(In thousands)
|
2017
|
2016
|
||||||
Net Income
|
$
|
20,279
|
$
|
18,891
|
||||
Amortization of intangible assets (net of tax)
|
597
|
670
|
||||||
|
$
|
20,876
|
$
|
19,561
|
||||
|
||||||||
Average stockholders’ equity
|
$
|
920,047
|
$
|
880,311
|
||||
Less: average goodwill and other intangibles
|
280,774
|
282,751
|
||||||
Average tangible common equity
|
$
|
639,273
|
$
|
597,560
|
(1) |
Securities are shown at average amortized cost
|
(2) |
For purposes of these computations, nonaccrual loans are included in the average loan balances outstanding
|
Three months ended March 31,
|
||||||||||||
|
Increase (Decrease)
2017 over 2016
|
|||||||||||
(In thousands)
|
Volume
|
Rate
|
Total
|
|||||||||
Short-term interest bearing accounts
|
$
|
1
|
$
|
25
|
$
|
26
|
||||||
Securities available for sale
|
816
|
215
|
1,031
|
|||||||||
Securities held to maturity
|
333
|
205
|
538
|
|||||||||
Investment in FRB and FHLB Banks
|
156
|
(12
|
)
|
144
|
||||||||
Loans
|
2,879
|
(53
|
)
|
2,826
|
||||||||
Total interest income
|
4,185
|
380
|
4,565
|
|||||||||
|
||||||||||||
Money market deposit accounts
|
15
|
(33
|
)
|
(18
|
)
|
|||||||
NOW deposit accounts
|
12
|
39
|
51
|
|||||||||
Savings deposits
|
9
|
(10
|
)
|
(1
|
)
|
|||||||
Time deposits
|
(209
|
)
|
54
|
(155
|
)
|
|||||||
Short-term borrowings
|
360
|
451
|
811
|
|||||||||
Junior subordinated debt
|
-
|
107
|
107
|
|||||||||
Long-term debt
|
(162
|
)
|
(65
|
)
|
(227
|
)
|
||||||
Total interest expense
|
25
|
543
|
568
|
|||||||||
|
||||||||||||
Change in FTE net interest income
|
$
|
4,160
|
$
|
(163
|
)
|
$
|
3,997
|
|
Three months ended March 31,
|
|||||||
|
2017
|
2016
|
||||||
(In thousands)
|
||||||||
Insurance and other financial services revenue
|
$
|
6,770
|
$
|
6,946
|
||||
Service charges on deposit accounts
|
3,977
|
3,939
|
||||||
ATM and debit card fees
|
4,950
|
4,583
|
||||||
Retirement plan administration fees
|
4,172
|
3,754
|
||||||
Trust
|
4,532
|
4,376
|
||||||
Bank owned life insurance
|
1,411
|
1,291
|
||||||
Net securities gains
|
-
|
29
|
||||||
Other
|
2,938
|
3,449
|
||||||
Total noninterest income
|
$
|
28,750
|
$
|
28,367
|
|
Three Months Ended March 31,
|
|||||||
|
2017
|
2016
|
||||||
(In thousands)
|
||||||||
Salaries and employee benefits
|
$
|
33,587
|
$
|
32,441
|
||||
Occupancy
|
6,170
|
5,491
|
||||||
Data processing and communications
|
4,198
|
4,050
|
||||||
Professional fees and outside services
|
3,032
|
3,231
|
||||||
Equipment
|
3,698
|
3,460
|
||||||
Office supplies and postage
|
1,608
|
1,547
|
||||||
FDIC expenses
|
1,178
|
1,258
|
||||||
Advertising
|
390
|
504
|
||||||
Amortization of intangible assets
|
967
|
1,096
|
||||||
Loan collection and other real estate owned
|
1,279
|
705
|
||||||
Other
|
5,175
|
4,441
|
||||||
Total noninterest expense
|
$
|
61,282
|
$
|
58,224
|
(In thousands)
|
March 31, 2017
|
December 31, 2016
|
||||||
Mortgage-backed securities:
|
||||||||
With maturities 15 years or less
|
30
|
%
|
28
|
%
|
||||
With maturities greater than 15 years
|
5
|
%
|
5
|
%
|
||||
Collateral mortgage obligations
|
41
|
%
|
42
|
%
|
||||
Municipal securities
|
14
|
%
|
14
|
%
|
||||
US agency notes
|
9
|
%
|
10
|
%
|
||||
Other
|
1
|
%
|
1
|
%
|
||||
Total
|
100
|
%
|
100
|
%
|
(In thousands)
|
March 31, 2017
|
December 31, 2016
|
||||||
Residential real estate mortgages
|
$
|
1,275,774
|
$
|
1,262,614
|
||||
Commercial
|
1,284,464
|
1,242,701
|
||||||
Commercial real estate mortgages
|
1,540,472
|
1,543,301
|
||||||
Consumer
|
1,669,369
|
1,641,657
|
||||||
Home equity
|
502,224
|
507,784
|
||||||
Total loans
|
$
|
6,272,303
|
$
|
6,198,057
|
|
Three months ended
|
|||||||||||||||
(Dollars in thousands)
|
March 31, 2017
|
March 31, 2016
|
||||||||||||||
Balance, beginning of period
|
$
|
65,200
|
$
|
63,018
|
||||||||||||
Recoveries
|
1,515
|
1,761
|
||||||||||||||
Charge-offs
|
(8,394
|
)
|
(6,559
|
)
|
||||||||||||
Net charge-offs
|
(6,879
|
)
|
(4,798
|
)
|
||||||||||||
Provision for loan losses
|
7,379
|
6,098
|
||||||||||||||
Balance, end of period
|
$
|
65,700
|
$
|
64,318
|
||||||||||||
Composition of Net Charge-offs
|
||||||||||||||||
Commercial and agricultural
|
$
|
(847
|
)
|
12
|
%
|
$
|
328
|
(7
|
)%
|
|||||||
Real estate mortgage
|
(565
|
)
|
8
|
%
|
(687
|
)
|
14
|
%
|
||||||||
Consumer
|
(5,467
|
)
|
80
|
%
|
(4,439
|
)
|
93
|
%
|
||||||||
Net charge-offs
|
$
|
(6,879
|
)
|
100
|
%
|
$
|
(4,798
|
)
|
100
|
%
|
||||||
Annualized net charge-offs to average loans
|
0.45
|
%
|
0.33
|
%
|
(Dollars in thousands)
|
March 31, 2017
|
December 31, 2016
|
||||||||||||||
Nonaccrual loans
|
Amount
|
%
|
Amount
|
%
|
||||||||||||
Commercial and agricultural loans and real estate
|
$
|
14,719
|
45
|
%
|
$
|
19,351
|
54
|
%
|
||||||||
Real estate mortgages
|
9,498
|
29
|
%
|
8,027
|
23
|
%
|
||||||||||
Consumer
|
4,573
|
14
|
%
|
4,653
|
13
|
%
|
||||||||||
Troubled debt restructured loans
|
3,884
|
12
|
%
|
3,681
|
10
|
%
|
||||||||||
Total nonaccrual loans
|
32,674
|
100
|
%
|
35,712
|
100
|
%
|
||||||||||
Loans 90 days or more past due and still accruing
|
||||||||||||||||
Commercial and agricultural loans and real estate
|
-
|
0
|
%
|
-
|
0
|
%
|
||||||||||
Real estate mortgages
|
-
|
0
|
%
|
1,733
|
36
|
%
|
||||||||||
Consumer
|
2,392
|
100
|
%
|
3,077
|
64
|
%
|
||||||||||
Total loans 90 days or more past due and still accruing
|
2,392
|
100
|
%
|
4,810
|
100
|
%
|
||||||||||
|
||||||||||||||||
Total nonperforming loans
|
35,066
|
40,522
|
||||||||||||||
OREO
|
6,940
|
5,581
|
||||||||||||||
Total nonperforming assets
|
$
|
42,006
|
$
|
46,103
|
||||||||||||
Total nonperforming loans to total loans
|
0.56
|
%
|
0.65
|
%
|
||||||||||||
Total nonperforming assets to total assets
|
0.47
|
%
|
0.52
|
%
|
||||||||||||
Allowance for loan losses to total nonperforming loans
|
187.36
|
%
|
160.90
|
%
|
Capital Measurements
|
March 31, 2017
|
December 31, 2016
|
||||||
Tier 1 leverage ratio
|
9.08
|
%
|
9.11
|
%
|
||||
Common equity tier 1 capital ratio
|
10.02
|
%
|
9.98
|
%
|
||||
Tier 1 capital ratio
|
11.40
|
%
|
11.42
|
%
|
||||
Total risk-based capital ratio
|
12.40
|
%
|
12.39
|
%
|
||||
Cash dividends as a percentage of net income
|
49.41
|
%
|
50.00
|
%
|
||||
Per common share:
|
||||||||
Book value
|
$
|
21.34
|
$
|
21.11
|
||||
Tangible book value (1)
|
$
|
14.88
|
$
|
14.61
|
(1) |
Stockholders’ equity less goodwill and intangible assets divided by common shares outstanding.
|
Interest Rate Sensitivity Analysis
|
|
Change in interest rates
|
Percent change in
|
(in bp points)
|
net interest income
|
+200
|
(3.01%)
|
-100
|
(2.94%)
|
(a)
|
Not applicable
|
(b)
|
Not applicable
|
(c)
|
None
|
Year of Death
|
Employee’s Interest
|
2017-2018
|
$3,000,000
|
2019-2020
|
$2,225,000
|
2021-2022
|
$1,375,000
|
2023 and thereafter
|
$500,000.
|
|
NBT BANCORP INC.
|
||
|
|
||
By:
|
/s/ Michael J. Chewens
|
||
Michael J. Chewens, CPA
|
|||
Senior Executive Vice President
|
|||
Chief Financial Officer
|
Year of Death
|
Employee’s Interest Under Section 1
|
|||
2017-2018
|
$
|
3,000,000
|
||
2019-2020
|
$
|
2,225,000
|
||
2021-2022
|
$
|
1,375,000
|
||
2023 and thereafter
|
$
|
500,000
|
NBT Bancorp Inc.
|
||
By:
|
/s/ Martin A. Dietrich |
Title:
|
Chairman
|
NBT Bank, N.A.
|
||
By:
|
/s/ Martin A. Dietrich |
Title:
|
Chairman
|
EXECUTIVE
|
||
By:
|
/s/ John H. Watt, Jr. |
Title:
|
President and Chief Executive Officer
|
By:
|
/s/ John H. Watt Jr.
|
|
|
John H. Watt Jr.
|
|
|
Chief Executive Officer
|
|
By:
|
/s/ Michael J. Chewens
|
|
|
Michael J. Chewens
|
|
|
Senior Executive Vice President and
|
|
|
Chief Financial Officer
|
|
|
/s/ John H. Watt Jr.
|
|
|
John H. Watt Jr.
|
|
|
Chief Executive Officer
|
|
|
May 10, 2017
|
|
|
/s/ Michael J. Chewens
|
|
|
Michael J. Chewens
|
|
|
Senior Executive Vice President and
|
|
|
Chief Financial Officer
|
|
|
May 10, 2017
|
|